Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $112k initial cash invested.
-1.98%
Cash On Cash
6.01%
Cap Rate
0.99
DSCR
$4,179
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $4,364 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,500
Closing costs
1%
$4,475
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$4,364
Mortgage P&I
54%
$2,259
Property Taxes
13%
$529
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460